Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.6% first-year return on $206k initial cash invested.
-19.6%
Cash On Cash
1.43%
Cap Rate
0.25
DSCR
$3,631
Rent
-$3,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$180k
Closing costs
1%
$8,975
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,631
Total Expenses
$7,003
Mortgage P&I
118%
$4,297
Property Taxes
17%
$629
Home Insurance
9%
$324
HOA
0%
$10
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908